ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Купитьapartment

For sale 1 bed condo in Mueang Rayong, Rayong

Khan Na Yao, bangkok|The Ultimate River Beach

฿3.9M฿87K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿87K/m²

District avg (1BR Apartments)฿57K/m²

This property

Below avgAt avgAbove avg

Overpriced52% above market

Significantly above market for 1BR Apartments in Khan Na Yao

Спальни

Ванные

Проект: The Ultimate River Beach

Завершён: 2012

Удобства

parkinggymsecurity and swimming pool

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.9M

Days on market: 0

Mar 27, 2026Listed

฿3.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿87K/m²

District avg฿48K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+79.6% vs district

+20.6% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿3.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2908.500039793502/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿24K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿391.5164

Investment Metrics

Annual ROI on Down Payment-3.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.0M

Total Rental Income (25yr)฿7.2M

Total Interest Paid฿2.6M

Down payment: ฿1.2M (30%)Loan: ฿2.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +1203.5%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Mueang Rayong, Rayong	฿6K	฿138	39m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿7K	฿173	35m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿8K	฿242	35m²	1	rent
For rent studio condo in Mueang Rayong, Rayong	฿8K	฿242	35m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿15K	฿276	50m²	1	rent
For rent studio apartment in Mueang Rayong, Rayong	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿16K	฿345	45m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿22K	฿380	54m²	1	rent
For sale studio condo in Klaeng, Rayong	฿952K	฿26K	36m²	-	sale
For sale 1 bed condo in Klaeng, Rayong	฿1.4M	฿38K	36m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

For sale 1 bed condo in Mueang Rayong, Rayong

Price Analysis

Проект: The Ultimate River Beach

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Khan Na Yao

ARISE APARTMENT

Kubon Mansion

Sawasdee Place // Suksawat Mansion, Khubon Soi 4, Ramindra area, km. 8, near Fashion, Pink Line MRT.

Premier Place @ Ramintra 58